[MAA] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MAA] MAA GROUP BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 99.74%
YoY- -100.16%
Quarter Report
Latest QR
Upcoming QR
MAA's Result
MAA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 293,487 429,692 524,136 457,405 374,063 1,607,227 1,615,964 -24.72%
PBT 287,964 1,314 15,784 -1,050 30,659 88,015 29,582 46.07%
Tax -3,853 -2,405 -2,604 -1,657 -1,741 -23,892 -9,468 -13.90%
NP 284,111 -1,091 13,180 -2,707 28,918 64,123 20,114 55.41%
-
NP to SH 283,659 -940 11,329 -60 37,582 63,688 19,683 55.93%
-
Tax Rate 1.34% 183.03% 16.50% - 5.68% 27.15% 32.01% -
Total Cost 9,376 430,783 510,956 460,112 345,145 1,543,104 1,595,850 -57.48%
-
Net Worth 568,257 394,193 304,751 420,000 450,375 350,106 310,303 10.59%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,194 181 182 89 - - - -
Div Payout % 0.42% 0.00% 1.61% 0.00% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 568,257 394,193 304,751 420,000 450,375 350,106 310,303 10.59%
NOSH 292,693 303,225 304,751 300,000 304,307 304,440 304,219 -0.64%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 96.81% -0.25% 2.51% -0.59% 7.73% 3.99% 1.24% -
ROE 49.92% -0.24% 3.72% -0.01% 8.34% 18.19% 6.34% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 100.71 141.71 171.99 152.47 122.92 527.93 531.18 -24.18%
EPS 98.16 -0.31 3.72 -0.02 12.35 20.92 6.46 57.31%
DPS 0.41 0.06 0.06 0.03 0.00 0.00 0.00 -
NAPS 1.95 1.30 1.00 1.40 1.48 1.15 1.02 11.39%
Adjusted Per Share Value based on latest NOSH - 304,384
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 111.28 162.93 198.74 173.44 141.83 609.42 612.73 -24.72%
EPS 107.56 -0.36 4.30 -0.02 14.25 24.15 7.46 55.94%
DPS 0.45 0.07 0.07 0.03 0.00 0.00 0.00 -
NAPS 2.1547 1.4947 1.1555 1.5925 1.7077 1.3275 1.1766 10.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.96 0.745 0.67 0.665 0.41 0.50 0.65 -
P/RPS 0.95 0.53 0.39 0.44 0.33 0.09 0.12 41.13%
P/EPS 0.99 -240.32 18.02 -3,325.00 3.32 2.39 10.05 -32.01%
EY 101.39 -0.42 5.55 -0.03 30.12 41.84 9.95 47.18%
DY 0.43 0.08 0.09 0.05 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.67 0.48 0.28 0.43 0.64 -4.34%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 24/11/15 19/11/14 25/11/13 30/11/12 21/11/11 29/11/10 -
Price 0.89 0.78 0.65 0.635 0.50 0.41 0.62 -
P/RPS 0.88 0.55 0.38 0.42 0.41 0.08 0.12 39.34%
P/EPS 0.91 -251.61 17.49 -3,175.00 4.05 1.96 9.58 -32.42%
EY 109.37 -0.40 5.72 -0.03 24.70 51.02 10.44 47.86%
DY 0.46 0.08 0.09 0.05 0.00 0.00 0.00 -
P/NAPS 0.46 0.60 0.65 0.45 0.34 0.36 0.61 -4.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment